[IWCITY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.37%
YoY- -49.72%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 180,578 169,206 108,691 89,892 113,409 132,488 132,573 22.76%
PBT 13,824 18,436 4,204 1,901 2,666 2,797 2,143 244.57%
Tax -2,449 -3,405 -394 -180 -83 704 640 -
NP 11,375 15,031 3,810 1,721 2,583 3,501 2,783 154.54%
-
NP to SH 11,375 15,031 3,810 1,721 2,583 3,501 2,783 154.54%
-
Tax Rate 17.72% 18.47% 9.37% 9.47% 3.11% -25.17% -29.86% -
Total Cost 169,203 154,175 104,881 88,171 110,826 128,987 129,790 19.24%
-
Net Worth 520,712 522,055 501,590 467,142 498,970 505,691 442,500 11.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 520,712 522,055 501,590 467,142 498,970 505,691 442,500 11.40%
NOSH 676,249 669,302 668,787 622,857 665,294 674,255 590,000 9.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.30% 8.88% 3.51% 1.91% 2.28% 2.64% 2.10% -
ROE 2.18% 2.88% 0.76% 0.37% 0.52% 0.69% 0.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.70 25.28 16.25 14.43 17.05 19.65 22.47 12.12%
EPS 1.68 2.25 0.57 0.28 0.39 0.52 0.47 132.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.75 0.75 0.75 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 622,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.60 18.37 11.80 9.76 12.31 14.38 14.39 22.75%
EPS 1.23 1.63 0.41 0.19 0.28 0.38 0.30 155.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5653 0.5668 0.5445 0.5071 0.5417 0.549 0.4804 11.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.65 0.75 0.79 0.70 0.64 0.76 -
P/RPS 2.62 2.57 4.61 5.47 4.11 3.26 3.38 -15.55%
P/EPS 41.62 28.94 131.65 285.91 180.30 123.26 161.12 -59.27%
EY 2.40 3.46 0.76 0.35 0.55 0.81 0.62 145.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 1.00 1.05 0.93 0.85 1.01 -6.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 -
Price 0.89 0.68 0.74 0.74 0.90 0.74 0.62 -
P/RPS 3.33 2.69 4.55 5.13 5.28 3.77 2.76 13.26%
P/EPS 52.91 30.28 129.90 267.82 231.81 142.52 131.44 -45.33%
EY 1.89 3.30 0.77 0.37 0.43 0.70 0.76 83.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 0.99 0.99 1.20 0.99 0.83 24.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment